investorscraft@gmail.com

Intrinsic ValueShanghai Hile Bio-Technology Co., Ltd. (603718.SS)

Previous Close$6.49
Intrinsic Value
Upside potential
Previous Close
$6.49

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Shanghai Hile Bio-Technology Co., Ltd. is a specialized biotechnology firm operating within China's animal healthcare sector, focusing exclusively on the research, development, production, and commercialization of veterinary biological products for livestock and poultry. Its core revenue model is driven by the sale of a diverse portfolio of vaccines, including live and inactivated formulations targeting major diseases in swine and poultry, such as swine fever, pseudorabies, avian influenza, and Newcastle disease. The company occupies a distinct niche in the domestic market, leveraging its long-standing expertise and established manufacturing capabilities to serve the critical needs of China's massive agricultural industry. Its strategic positioning is underpinned by a deep understanding of regional disease challenges and regulatory requirements, allowing it to provide essential disease prevention solutions that support food security and animal welfare. This focus on preventative animal health, combined with its specialized product offerings, differentiates Hile Bio-Technology within the broader biotechnology and pharmaceutical landscape, catering to a vital and stable demand base.

Revenue Profitability And Efficiency

For the fiscal period, the company reported revenue of CNY 271.0 million. It demonstrated strong profitability with net income reaching CNY 171.2 million, indicating a notably high net profit margin. Operating cash flow was positive at CNY 46.5 million, though capital expenditures were modest at CNY 8.4 million, suggesting a capital-light operational model.

Earnings Power And Capital Efficiency

The firm exhibits significant earnings power, with diluted earnings per share of CNY 0.26. The substantial net income relative to revenue highlights exceptional operational efficiency and pricing power within its niche market. The company generates solid cash from operations to support its activities.

Balance Sheet And Financial Health

The balance sheet appears robust, with a strong cash position of CNY 358.5 million providing ample liquidity. Total debt is reported at CNY 49.3 million, which is modest relative to its cash holdings, indicating a conservative financial structure and low leverage risk.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, evidenced by a dividend per share of CNY 0.0784. The payout, combined with its high profitability and strong cash generation, suggests a commitment to returning capital while maintaining financial flexibility for potential future growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.59 billion, the market assigns a significant premium, reflecting expectations for sustained profitability and its strategic position in the essential animal health market. A beta of 0.225 indicates lower volatility compared to the broader market.

Strategic Advantages And Outlook

The company's strategic advantages are rooted in its specialized product portfolio, deep domain expertise, and established role in China's agricultural supply chain. The outlook is supported by consistent demand for animal disease prevention, though it is subject to regulatory changes and disease outbreak cycles inherent to the industry.

Sources

Company DescriptionFinancial Data Provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount